Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
TE TEL TE Connectivity plc FY ended Nov 06, 2025 | $203.12 | $58.81B | $64.14B | $17.26B | $4.12B | $1.84B | 32.97x | 3.41x | 14.92x |
AP APH AMPHENOL CORP /DE/ FY ended Jan 31, 2026 | $160.54 | $197.94B | $204.79B | $23.09B | $6.54B | $4.27B | 48.07x | 8.57x | 30.00x |
CO COMM CommScope Holding Company, Inc. FY ended Feb 12, 2026 | — | — | — | $1.93B | $2.86B | $2.28B | — | — | — |
HU HUBB HUBBELL INC FY ended Feb 05, 2026 | $463.07 | $24.47B | $25.26B | $5.84B | $1.37B | $887.10M | 28.00x | 4.19x | 18.38x |
BD BDC BELDEN INC. FY ended Feb 11, 2026 | $117.11 | $4.58B | $5.03B | $2.72B | $466.18M | $237.52M | 19.82x | 1.69x | 9.88x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 18.04x | 4/5 | $56.91B | $66.13 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.46x | 4/5 | $69.74B | $81.04 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.21x | 4/5 | $51.41B | $59.74 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
TE TEL TE Connectivity plc FY ended Nov 06, 2025 | $203.12 | $58.81B | $64.14B | $17.26B | $4.12B | $1.84B | 32.97x | 3.41x | 14.92x |
AP APH AMPHENOL CORP /DE/ FY ended Jan 31, 2026 | $160.54 | $197.94B | $204.79B | $23.09B | $6.54B | $4.27B | 48.07x | 8.57x | 30.00x |
CO COMM CommScope Holding Company, Inc. FY ended Feb 12, 2026 | — | — | — | $1.93B | $2.86B | $2.28B | — | — | — |
HU HUBB HUBBELL INC FY ended Feb 05, 2026 | $463.07 | $24.47B | $25.26B | $5.84B | $1.37B | $887.10M | 28.00x | 4.19x | 18.38x |
BD BDC BELDEN INC. FY ended Feb 11, 2026 | $117.11 | $4.58B | $5.03B | $2.72B | $466.18M | $237.52M | 19.82x | 1.69x | 9.88x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 18.04x | 4/5 | $56.91B | $66.13 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 4.46x | 4/5 | $69.74B | $81.04 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 32.21x | 4/5 | $51.41B | $59.74 | Included in the active peer mix. |
